DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Kiniksa Pharmaceuticals International, plc (KNSA)

Healthcare | Medical - Pharmaceuticals

Today's Price

$78.13

Today's Fair Value

$21.02 -73.1%

Margin of Safety

-271.69%

Projected Value (5Y)

$33.86 -56.66%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 12.11% | CAGR (5y): 5.01%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 55.79x)

Discount Rate